Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.07% first-year return on $245k initial cash invested.
-18.07%
Cash On Cash
2.34%
Cap Rate
0.38
DSCR
$5,642
Rent
-$3,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,642 income − $9,325 expenses = $3,683 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,791
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,642
Total Expenses
$9,325
Mortgage P&I
99%
$5,565
Property Taxes
12%
$667
Home Insurance
7%
$385
HOA
0%
$0
Property Management
15%
$846
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,410